[HEXZA] QoQ Cumulative Quarter Result on 31-Jul-2004 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
21-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 168.26%
YoY- 66.54%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 33,275 128,454 99,185 63,884 31,223 125,484 91,644 -49.13%
PBT 3,393 12,077 8,245 5,415 2,251 6,206 4,865 -21.37%
Tax -996 -3,855 -2,590 -1,831 -915 -1,415 -1,215 -12.42%
NP 2,397 8,222 5,655 3,584 1,336 4,791 3,650 -24.46%
-
NP to SH 2,397 8,222 5,655 3,584 1,336 4,791 3,650 -24.46%
-
Tax Rate 29.35% 31.92% 31.41% 33.81% 40.65% 22.80% 24.97% -
Total Cost 30,878 120,232 93,530 60,300 29,887 120,693 87,994 -50.28%
-
Net Worth 132,027 129,753 128,522 127,174 125,892 123,465 122,095 5.35%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 1,156 - - - 1,106 - -
Div Payout % - 14.06% - - - 23.09% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 132,027 129,753 128,522 127,174 125,892 123,465 122,095 5.35%
NOSH 128,181 128,468 128,522 128,458 128,461 128,609 128,521 -0.17%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 7.20% 6.40% 5.70% 5.61% 4.28% 3.82% 3.98% -
ROE 1.82% 6.34% 4.40% 2.82% 1.06% 3.88% 2.99% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 25.96 99.99 77.17 49.73 24.31 97.57 71.31 -49.04%
EPS 1.87 6.40 4.40 2.79 1.04 3.73 2.84 -24.33%
DPS 0.00 0.90 0.00 0.00 0.00 0.86 0.00 -
NAPS 1.03 1.01 1.00 0.99 0.98 0.96 0.95 5.54%
Adjusted Per Share Value based on latest NOSH - 128,457
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 16.61 64.11 49.50 31.88 15.58 62.62 45.74 -49.13%
EPS 1.20 4.10 2.82 1.79 0.67 2.39 1.82 -24.26%
DPS 0.00 0.58 0.00 0.00 0.00 0.55 0.00 -
NAPS 0.6589 0.6475 0.6414 0.6347 0.6283 0.6162 0.6093 5.36%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.48 0.51 0.47 0.50 0.55 0.54 0.61 -
P/RPS 1.85 0.51 0.61 1.01 2.26 0.55 0.86 66.71%
P/EPS 25.67 7.97 10.68 17.92 52.88 14.50 21.48 12.62%
EY 3.90 12.55 9.36 5.58 1.89 6.90 4.66 -11.20%
DY 0.00 1.76 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.47 0.50 0.47 0.51 0.56 0.56 0.64 -18.61%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 20/06/05 23/03/05 30/12/04 21/09/04 23/06/04 30/03/04 31/12/03 -
Price 0.48 0.54 0.53 0.50 0.50 0.57 0.56 -
P/RPS 1.85 0.54 0.69 1.01 2.06 0.58 0.79 76.43%
P/EPS 25.67 8.44 12.05 17.92 48.08 15.30 19.72 19.23%
EY 3.90 11.85 8.30 5.58 2.08 6.54 5.07 -16.06%
DY 0.00 1.67 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 0.47 0.53 0.53 0.51 0.51 0.59 0.59 -14.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment